[KFC] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KFC] KFC HOLDINGS (M) BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.06%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
KFC's Result
KFC's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,416,263 2,242,398 1,947,442 1,608,459 1,457,120 1,432,745 1,421,432 9.24%
PBT 206,383 169,984 166,799 148,598 127,992 -18,021 63,294 21.76%
Tax -63,818 -47,707 -48,381 -44,555 -40,851 -24,060 -22,858 18.65%
NP 142,565 122,277 118,418 104,043 87,141 -42,081 40,436 23.35%
-
NP to SH 139,996 120,213 116,639 102,964 86,263 -42,209 40,436 22.98%
-
Tax Rate 30.92% 28.07% 29.01% 29.98% 31.92% - 36.11% -
Total Cost 2,273,698 2,120,121 1,829,024 1,504,416 1,369,979 1,474,826 1,380,996 8.66%
-
Net Worth 793,052 731,534 642,318 575,150 483,833 356,865 380,678 13.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 51,554 43,610 39,660 43,623 31,718 27,750 31,460 8.57%
Div Payout % 36.83% 36.28% 34.00% 42.37% 36.77% 0.00% 77.80% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 793,052 731,534 642,318 575,150 483,833 356,865 380,678 13.00%
NOSH 198,263 198,247 198,246 198,327 198,292 198,258 198,269 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.90% 5.45% 6.08% 6.47% 5.98% -2.94% 2.84% -
ROE 17.65% 16.43% 18.16% 17.90% 17.83% -11.83% 10.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,218.72 1,131.11 982.33 811.01 734.83 722.66 716.92 9.24%
EPS 70.61 60.64 58.84 51.92 43.50 -21.29 20.39 22.98%
DPS 26.00 22.00 20.00 22.00 16.00 14.00 16.00 8.42%
NAPS 4.00 3.69 3.24 2.90 2.44 1.80 1.92 13.00%
Adjusted Per Share Value based on latest NOSH - 198,327
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 305.07 283.12 245.88 203.08 183.97 180.90 179.47 9.24%
EPS 17.68 15.18 14.73 13.00 10.89 -5.33 5.11 22.97%
DPS 6.51 5.51 5.01 5.51 4.00 3.50 3.97 8.58%
NAPS 1.0013 0.9236 0.811 0.7262 0.6109 0.4506 0.4806 13.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.06 3.47 3.17 3.33 2.29 1.70 1.58 -
P/RPS 0.42 0.31 0.32 0.41 0.31 0.24 0.22 11.37%
P/EPS 7.17 5.72 5.39 6.41 5.26 -7.99 7.75 -1.28%
EY 13.95 17.47 18.56 15.59 19.00 -12.52 12.91 1.29%
DY 5.14 6.34 6.31 6.61 6.99 8.24 10.13 -10.68%
P/NAPS 1.27 0.94 0.98 1.15 0.94 0.94 0.82 7.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 -
Price 5.35 3.65 3.45 3.30 2.39 1.80 1.48 -
P/RPS 0.44 0.32 0.35 0.41 0.33 0.25 0.21 13.11%
P/EPS 7.58 6.02 5.86 6.36 5.49 -8.45 7.26 0.72%
EY 13.20 16.61 17.05 15.73 18.20 -11.83 13.78 -0.71%
DY 4.86 6.03 5.80 6.67 6.69 7.78 10.81 -12.46%
P/NAPS 1.34 0.99 1.06 1.14 0.98 1.00 0.77 9.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment